NHL Buyout Calculator

Darnell Nurse

#25
age29
posD
shotl
h6'4"
w220lbs
Birthdate
Feb 4, 1995
Player Profile

If Darnell Nurse was bought out prior to the 2029-2030 season.

Total Cost

$1,200,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$800,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$400,000
$800K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
29/30
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2029-2030
Buyout Length 2
Buyout End 2030-2031

Buyout Summary

2029-30 2030-31
Original Cap Hit
$9.3M -
Base Salary
( $1.2M) (-)
Total Salary ( $7.2M) (-)
Signing Bonus $6.0M -
Annual Buyout Cost $400K $400K
ACTUAL CAP HIT
$8.5M
$400K
Savings
100.0%
$800K
$-400K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$74.0M
cap hit$9.3M
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
2030
Cap Hit $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M
UFA
35yrs
AAV $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M $9.3M
Base $12.0M $10.4M $12.0M $10.0M $2.0M $1.2M $1.2M $1.2M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - $6.0M $6.0M $6.0M $6.0M
Total Salary $12.0M $10.4M $12.0M $10.0M $8.0M $7.2M $7.2M $7.2M
Minors Salary $12.0M $10.4M $12.0M $10.0M $8.0M $7.2M $7.2M $7.2M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement